[LIIHEN] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 4.36%
YoY- 8.49%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 875,627 826,412 769,311 701,132 607,170 497,584 378,689 14.97%
PBT 106,277 102,308 66,067 98,911 93,089 58,669 32,808 21.61%
Tax -25,312 -22,363 -13,689 -20,190 -20,528 -12,271 -8,660 19.55%
NP 80,965 79,945 52,378 78,721 72,561 46,398 24,148 22.31%
-
NP to SH 79,297 78,797 51,675 78,721 72,561 46,398 24,148 21.89%
-
Tax Rate 23.82% 21.86% 20.72% 20.41% 22.05% 20.92% 26.40% -
Total Cost 794,662 746,467 716,933 622,411 534,609 451,186 354,541 14.38%
-
Net Worth 408,599 361,799 295,199 282,743 251,981 217,223 120,000 22.63%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 26,100 23,400 31,500 39,595 32,404 8,699 7,001 24.49%
Div Payout % 32.91% 29.70% 60.96% 50.30% 44.66% 18.75% 28.99% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 408,599 361,799 295,199 282,743 251,981 217,223 120,000 22.63%
NOSH 180,000 180,000 180,000 180,000 180,000 60,000 60,000 20.07%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 9.25% 9.67% 6.81% 11.23% 11.95% 9.32% 6.38% -
ROE 19.41% 21.78% 17.51% 27.84% 28.80% 21.36% 20.12% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 486.46 459.12 427.40 389.52 337.32 276.44 631.15 -4.24%
EPS 44.05 43.78 28.71 43.73 40.31 25.78 40.25 1.51%
DPS 14.50 13.00 17.50 22.00 18.00 4.83 11.67 3.68%
NAPS 2.27 2.01 1.64 1.5708 1.3999 1.2068 2.00 2.13%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 162.15 153.04 142.47 129.84 112.44 92.15 70.13 14.97%
EPS 14.68 14.59 9.57 14.58 13.44 8.59 4.47 21.89%
DPS 4.83 4.33 5.83 7.33 6.00 1.61 1.30 24.42%
NAPS 0.7567 0.67 0.5467 0.5236 0.4666 0.4023 0.2222 22.63%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.28 3.13 3.01 3.68 3.10 7.15 2.55 -
P/RPS 0.67 0.68 0.70 0.94 0.92 2.59 0.40 8.96%
P/EPS 7.45 7.15 10.48 8.41 7.69 27.74 6.34 2.72%
EY 13.43 13.99 9.54 11.88 13.00 3.61 15.78 -2.64%
DY 4.42 4.15 5.81 5.98 5.81 0.68 4.58 -0.59%
P/NAPS 1.44 1.56 1.84 2.34 2.21 5.92 1.28 1.98%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 16/11/20 22/11/19 22/11/18 23/11/17 25/11/16 20/11/15 21/11/14 -
Price 4.38 3.14 3.25 3.60 3.18 2.87 2.87 -
P/RPS 0.90 0.68 0.76 0.92 0.94 1.04 0.45 12.23%
P/EPS 9.94 7.17 11.32 8.23 7.89 11.13 7.13 5.68%
EY 10.06 13.94 8.83 12.15 12.68 8.98 14.02 -5.37%
DY 3.31 4.14 5.38 6.11 5.66 1.68 4.07 -3.38%
P/NAPS 1.93 1.56 1.98 2.29 2.27 2.38 1.44 4.99%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment